| Market Cap | €233.13B | |
| Enterprise Value | €246.44B | |
| Revenue | €84.68B | −1.7% |
| Gross Profit | €56.77B | −4.2% |
| EBITDA | — | — |
| Net Income | €12.55B | −17.3% |
| Diluted EPS | €25.12 | −17.2% |
| Free Cash Flow | — | — |
| DPS (FY2024) | €14.10derived |
| Trailing yield | 3.02% |
| Payout ratio | 56.2% |
| Growth streak | — |
| 5y DPS growth | 27.5% |
| Fiscal year | DPS | YoY | Basis |
|---|---|---|---|
| FY20242024-12-31 | €14.10 | — | derived (paid ÷ diluted shares) |
| FY20232023-12-31 | €12.00 | — | reported |
| FY20222022-12-31 | €12.75 | +62.4% | derived (paid ÷ diluted shares) |
| FY2021 |
| Ratio | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | Trend · 6y | vs own |
|---|---|---|---|---|---|---|---|---|
| ▾Margins | ||||||||
| Gross Margin | — | 64.46% | 68.30% | 68.44% | 68.80% | 67.03% | 30% | |
| Operating Margin | — | 17.85% | 26.71% | 26.52% | — | — | — | |
| Net Margin | — | 10.53% | 18.74% | 17.79% | 17.61% | 14.82% | 30% | |
| OCF Margin | — | 24.40% | 29.04% | 22.52% | 21.36% | 22.35% | 30% | |
| Gross Profitability | — | 26.48% | 35.00% | 40.25% | 41.25% | 38.05% | 50% | |
| ▸Returns on Capital · 3 ratios | ||||||||
| ▸DuPont factors (ROE drivers) · 2 ratios | ||||||||
| ▸Earnings quality · 3 ratios | ||||||||
| ▸Liquidity & coverage · 4 ratios | ||||||||
| ▸Leverage · 6 ratios | ||||||||
| ▸Working capital · 8 ratios | ||||||||
| ▸Capital allocation · 2 ratios | ||||||||
| ▸Per share · 2 ratios | ||||||||
| ▸Other · 1 ratios | ||||||||
| Line | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Revenue | — | €44.65B | €64.22B | €79.18B | €86.15B | €84.68B |
| YoY % | +43.8% | +23.3% | +8.8% | -1.7% | ||
| Cost of Revenue | — | €15.87B | €20.36B | €24.99B | €26.88B | €27.92B |
| YoY % | +28.3% | +22.8% | +7.6% | +3.9% | ||
| Gross Profit | — | €28.78B | €43.86B | €54.20B | €59.28B | €56.77B |
| YoY % | +52.4% | +23.6% | +9.4% | -4.2% | ||
| SG&A Expense | — | €3.64B | €4.41B | €5.03B | €5.71B | €6.22B |
| YoY % | +21.2% | +13.9% | +13.7% | +8.9% | ||
| Operating Income | — | €7.97B | €17.16B | €21.00B | — | — |
| YoY % | +115.2% | +22.4% | ||||
| Equity Method Income | — | -€42.0M | €13.0M | €37.0M | €7.0M | €28.0M |
| YoY % | +184.6% | -81.1% | +300.0% | |||
| Income Tax | — | €2.41B | €4.51B | €5.36B | €5.67B | €5.16B |
| YoY % | +87.2% | +18.9% | +5.8% | -9.1% | ||
| Net Income (incl. NCI) | €7.78B | €4.96B | €12.70B | €14.75B | €15.95B | €12.96B |
| YoY % | -36.3% | +156.3% | +16.2% | +8.1% | -18.8% | |
| Minority Interest (P&L) | — | €253.0M | €662.0M | €667.0M | €778.0M | €408.0M |
| YoY % | +161.7% | +0.8% | +16.6% | -47.6% | ||
| Net Income | — | €4.70B | €12.04B | €14.08B | €15.17B | €12.55B |
| YoY % | +156.0% | +17.0% | +7.7% | -17.3% | ||
| EPS (Basic) | — | €9.33 | €23.90 | €28.05 | €30.34 | €25.13 |
| YoY % | +156.2% | +17.4% | +8.2% | -17.2% | ||
| EPS (Diluted) | — | €9.32 | €23.89 | €28.03 | €30.33 | €25.12 |
| YoY % | +156.3% | +17.3% | +8.2% | -17.2% | ||
| Weighted Avg Shares (Basic) | — | 503.7M | 503.6M | 502.1M | 500.1M | 499.4M |
| YoY % | -0.0% | -0.3% | -0.4% | -0.1% | ||
| Weighted Avg Shares (Diluted) | — | 504.2M | 503.9M | 502.5M | 500.3M | 499.7M |
| YoY % | -0.1% | -0.3% | -0.4% | -0.1% | ||
| Dividends Declared per Share | — | — | — | — | €12 | — |
Statement lines are XBRL facts as filed with the company's home regulator (SEC EDGAR for US filers; ESEF/EDINET and other national regulators for foreign filers); ratios and other derived figures are computed from them. A blank cell means the tag was absent — never imputed.
| €7.85 |
| +47.0% |
| derived (paid ÷ diluted shares) |
| FY20202020-12-31 | €5.34 | — | derived (paid ÷ diluted shares) |
| FY20192019-12-31 | — | — | reported |
